Valuation Amorepacific Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

25/06	Vertical AI Corp. announced that it has received funding from Schmidt, Amorepacific Corporation, Hustle Fund Management, LLC, BonAngels Venture Partners, Inc., Crew Capital	CI
29/04	Amorepacific's Net Attributable Income Declines 2% in Q1; Shares Fall 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,05,40,669	85,45,398	88,64,485	64,61,331	74,42,387	60,29,157	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	-18.99%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	5,370	5,063	4,726
Change	-	-17.39%	5.49%	-26.59%	13.25%	-24.36%	-5.72%	-6.64%
P/E	59.3x	70.6x	55.5x	12.2x	35x	16.9x	14.5x	13.2x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.12x	1.06x	1x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.2x	0.9x	1.37x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.31x	1.22x	1.14x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.16x	1.02x	0.89x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	7.45x	6.52x	5.69x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	11.5x	9.46x	7.86x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	11.3x	9.81x	8.39x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	8.85%	10.2%	11.9%
Dividend per Share ³	980	680	680	1,125	1,240	1,591	1,776	1,950
Rate of return	0.59%	0.49%	0.47%	1.07%	1.04%	1.64%	1.83%	2.01%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,730	6,682	7,325
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	27.8%	26.6%	26.6%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,611	4,949	5,309
EBITDA ¹	705.2	502.9	360	477.9	603.9	721.2	776.5	830.1
EBIT ¹	343.4	214.2	108.2	220.5	335.8	466.7	535.3	601.4
Net income ¹	193.7	134.5	180.1	593.2	235.7	362.9	417.9	464.6
Net Debt ¹	-740.3	-449.4	-324	-192	-342.4	-659.1	-966.4	-1,303
Reference price ³	1,67,000.00	1,37,500.00	1,45,000.00	1,04,800.00	1,19,500.00	97,000.00	97,000.00	97,000.00
Nbr of stocks (in thousands)	69,044	68,993	69,023	68,974	68,968	68,988	-	-
Announcement Date	09/02/22	01/02/23	25/01/24	06/02/25	06/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
L'ORÉAL	29.56x	4.6x	19.02x	1.99%	24TCr
GALDERMA GROUP AG	59.93x	8.45x	32.58x	0.26%	5.17TCr
APR CO., LTD.	25.23x	4.79x	18.02x	1.26%	886.14Cr
SHISEIDO COMPANY, LIMITED	25.04x	1.23x	9.51x	2.33%	636.05Cr
ELF BEAUTY	35.63x	2.39x	11.82x	-.--%	400.81Cr
INTERPARFUMS, INC.	22.26x	2.18x	11.36x	2.96%	345.78Cr
PROYA COSMETICS CO.,LTD.	14.07x	1.55x	8.61x	3.08%	326.92Cr
INTERPARFUMS	18.84x	2.31x	11.39x	4.08%	242.08Cr
HARBIN FUERJIA TECHNOLOGY CO., LTD.	24.05x	-	-	3.87%	199.78Cr
Average	28.29x	3.44x	15.29x	2.2%	3.54TCr
Weighted average by Cap.	34.01x	5.06x	20.67x	1.72%